Wilh. Wilhelmsen Holding ASA First quarter 2022
May 2022
Highlights Q1 2022
Improved EBITDA
- USD 44 million
- Step-up gain from increased ownership in Vikan Næringspark
- Provisions related to Russian invasion of Ukraine and fraud case
Increased share of profit from joint ventures and associates
- USD 61 million share of profit from Wallenius Wilhelmsen
Financial gain
- Hyundai Glovis value up USD 71 million
USD 159 million net profit
New investments
- Increased from 50% to 100% in Vikan Næringspark Invest AS
- 21% stake in Reach Subsea ASA
Increased income, USD 3 million provision related to Russia-Ukraine
USD 154 million total income
- Up 18% y-o-y.
- Income was up for Marine Products, Ships Agency and Ship Management.
USD 20 million EBITDA
- Up 6% y-o-y.
- EBITDA margin of 13%.
- USD 3 million provision for potential losses related to the Russian invasion of Ukraine.
USD 1 million share of profit from associates
Acquired 80% of the shares in ship management company Ahrenkiel Tankers
Total income and adjusted EBITDA margin *)
Total income Adj EBITDA margin
*) Margin adjusted for main non-recurring items: Q2'19 Property sales gain
Continued year-over-year increase in income, stable underlying EBITDA
USD 93 million total income
- Up 32% y-o-y
- Up 8% adjusted for step-up gain.
- USD 17 million step-up gain from the change in accounting from associate to subsidiary of Vikan Næringspark Invest AS.
USD 31 million EBITDA
• Stable y-o-y adjusted for step-up gain.
USD 2 million share of profit from JVs and associates
• Mainly NorSea Group JVs and associates.
Two material investments:
- Increased ownership in Vikan Næringspark Invest AS from 50% to 100%.
- Acquired a 21% shareholding in Reach Subsea ASA.
Total income and adjusted EBITDA margin *)
Further increase in asset market value driven by Wallenius Wilhelmsen
USD 61 million share of profit from associates
• Strong increase in Wallenius Wilhelmsen ASA profit y-o-y.
USD 70 million gain on change in fair value financial assets
- Increase in Hyundai Glovis value.
- Modest decrease for other assets.
USD 4 million in net other financial income
- Dividend income from Hyundai Glovis.
- Loss on financial portfolio.
0 50 100 150 200 250 300 350 0 500 1.000 1.500 2.000 USD mill NOK/share Q1 '19 Q1 '20 Q1 '21 Q4 '21 Q1 '22 1.716 Wallenius Wilhelmsen ASA (OSE: WAWI) Treasure ASA (OSE: TRE) NOK/share (right axis) Cash Non-current financial investments Current financial investments Direct investments – Value adjusted (WAWI and TRE based on share price, other financial investments based on account value)
Outlook
Maritime Services
High activity level within most shipping segments expected to continue.
Ships Services will be re-organized and Ships Agency activities separated into a new entity named Port Services.
New Energy
Seasonality to lift NorSea Group income next two quarters.
Strategic Holdings and Investments
Favorable outlook for Wallenius Wilhelmsen.
Continued volatile equity markets.
Wilhelmsen group
Uncertainty related to inflationary pressure and on the ongoing war in Ukraine.
Underlying trend remains positive supporting a gradual growth in operating income from continued operations.
Wilh. Wilhelmsen Holding ASA First quarter 2022
Financials
Improved EBITDA, profit from JVs and associates, and financials
|
|
|
Q-on-Q |
|
Y-o-Y |
| USD million |
Q1'22 |
Q4'21 |
Change |
Q1'21 |
Change |
| Total income |
241 |
233 |
3% |
201 |
20% |
| - of which operating revenue |
232 |
228 |
2% |
203 |
14% |
| - of which gain/(loss) on sale of assets |
9 |
5 |
|
(2) |
|
| EBITDA |
44 |
31 |
40% |
31 |
41% |
| Operating profit/EBIT |
27 |
14 |
91% |
14 |
92% |
| Share of profit/(loss) from JVs and associates |
64 |
63 |
|
5 |
|
| Change in fair value financial assets |
70 |
1 |
|
(9) |
|
| Other financial income/(expenses) |
4 |
(4) |
|
9 |
|
| Profit before tax/EBT |
165 |
73 |
124% |
19 |
>500% |
| Tax income/(expenses) |
(5) |
(6) |
|
(2) |
|
| Profit for the period |
159 |
67 |
137% |
16 |
>500% |
| Profit to equity holders of the company |
133 |
67 |
99% |
16 |
>500% |
| EPS (USD) |
2.97 |
1.46 |
103% |
0.35 |
>500% |
| Other comprehensive income |
10 |
(4) |
|
(8) |
|
| Total comprehensive income |
169 |
63 |
169% |
8 |
>500% |
| Total comp. inc. equity holders of the comp. |
142 |
64 |
120% |
8 |
>500% |
Low operating cash flow; investing in New Energy
Cash flow – YTD Q1'22
Maritime Services loan to be refinanced in 2022, New Energy loan in 2023
Wilhelmsen group total assets and equity ratio
Debt maturity profile
First dividend of NOK 4,00 per share
Potential second dividend of up to NOK 3,00 per share
Dividend payments 1)
1) Yield calculated based on previous year median closing price for WWI and WWIB share 2) 2022 dividend based on FX USD/NOK of 9,00
Cash to shareholders 2)
Supplementary slides – First quarter 2022
Maritime Services Ships Service Ship Management
New Energy NorSea Group Edda Wind ASA
Strategic Holdings and Investments
WalleniusWilhelmsen ASA Treasure ASA Financial investments
Ships Service
Wilhelmsen Ships Service is a global provider of standardised product brands and service solutions to the maritime industry, focusing on Marine Products and Ships Agency. Wilhelmsen Ships Service is fully owned by Wilhelmsen.
Q1'22 highlights Total income
- Total income for Ships Service was USD 137 million. This was up 16% from the corresponding period previous year and up 2% from the previous quarter. The general increase in shipping activities continued, lifting total income for both Marine Products and Ships Agency on a year-over-year basis. When compared with the previous quarter, income was up for Marine Products, while income was slightly down for Ships Agency.
- EBITDA was up year-over-year, but below the previous quarter due to increased raw material prices and freight costs.
Total income
Photo: Ships Agency COVID-19 crew change requirements
Ship Management
Wilhelmsen Ship Management provides full technical management, crewing and related services for all major vessel types. Wilhelmsen Ship Management is fully owned by Wilhelmsen.
Q1'22 highlights Total income
- Total income for Ship Management was USD 16 million, up 37% from the corresponding period previous year and down 13% from the previous quarter. The increase year-over-year primarily related to a new vessel management contract reported on a gross value basis, while the reduction from the previous quarter mainly related to changes in reporting of the same contract.
- EBITDA was up both year-over-year and compared with the previous quarter.
- In January, Wilhelmsen Ship Management strengthened its position in the tanker market through an agreement to acquire a majority stake in Hamburg-based ship management company Ahrenkiel Tankers.
Material sales gain
Total income (excl. material sales gain)
Photo: Dry-docking during a pandemic
NorSea Group
NorSea Group provides supply bases and integrated logistics solution to the offshore industry. Wilhelmsen owns 75,2% of NorSeaGroup (as per 31 March 2022).
Q1'22 highlights Total income
- Total income for NorSea Group was USD 84 million in the first quarter. Operating revenue was USD 67 million, up 9% from corresponding period and in line the previous quarter. The increase from previous year followed a general higher activity level, including related to logistics services.
- In March, NorSea Group bought the remaining 50% of the shares in Vikan Næringspark Invest AS, increasing ownership to 100%. This resulted in a USD 17 million non-cash step up gain from the change in accounting from associate to subsidiary of the originally held 50% ownership.
- EBITDA was up for the quarter due to the step-up gain and improved contribution from operating activities.
- Share of profit from joint ventures and associates in NorSea Group was USD 2 million.
Photo: Vestbase, Kristiansand.
Material non-operating gain/(loss)
Total income (excl. material non-operating gain) 1)
1) Total income from 1.1.2020 is excluding NorSea Wind
Edda Wind ASA
Edda Wind ASA provides service to the global offshore wind industry and is listed on Oslo Børs. Wilhelmsen owns 25,7% of Edda Winds ASA (as per 31 March 2022).
- Share of profit from Edda Wind ASA is included with nil for the quarter.
- The book value of the 25.7% shareholding in Edda Wind ASA was USD 55 million at the end of the first quarter.
Q1'22 highlights Market value of Wilhelmsen's investment
Edda Wind (book value excluding shareholder loan; pre-listing)
Wallenius Wilhelmsen ASA
Wallenius Wilhelmsen ASA is a is a market leader in RoRo shipping and vehicle logistics and is listed on Oslo Børs. Wilhelmsen owns 37,8% of Wallenius Wilhelmsen ASA (as per 31 March 2022).
- Share of profit from Wallenius Wilhelmsen ASA was USD 61 million in the quarter. This was up from USD 1 million in the corresponding period last year, and up from USD 59 million in the previous quarter.
- The book value of the 37.8% shareholding in Wallenius Wilhelmsen ASA was USD 947 million at the end of the first quarter.
Q1'22 highlights Market value of Wilhelmsen's investment
Wallenius Wilhelmsen ASA
Photo: Wallenius Wilhelmsen.
Treasure ASA
Treasure ASA holds a 11,0% ownership interest in Hyundai Glovis and is listed on Oslo Børs. Wilhelmsen owns 74,8% of Treasure ASA (as per 31 March 2022).
- Change in fair value of the shareholding in Hyundai Glovis was a gain of USD 71 million for the quarter, while dividend income from Hyundai Glovis was included with USD 13 million. The value of the investment in Hyundai Glovis was USD 654 million at the end of the first quarter.
- The annual general meeting of Treasure ASA on 15 March passed a resolution to liquidate 6 000 000 own shares. Once completed, the number of issued shares will be reduced from 213 835 000 to 207 835 000, and the Wilhelmsen shareholding will increase to 77.0%.
Q1'22 highlights Market value of Wilhelmsen's investment
Photo: Hyundai Glovis.
Financial investments
Financial investments include cash and cash equivalents, current financial investments and financial assets held by the parent and fully owned subsidiaries reported under the Strategic Holdings and Investments segment.
- USD 1 million in fair value loss from non-current financial assets. *)
- USD 8 million loss on current financial investments. **)
- The market value non-current financial assets at the end of the quarter was USD 107 million. ***)
- The market value of current financial investments was USD 110 million by the end of the quarter.
*) Excluding currency gain/(loss) reported under comprehensive income,
- and gain/(loss) from Hyundai Glovis
- **) Excluding currency gain/(loss)
- ***) Excluding Hyundai Glovis
Q1'22 highlights Market value of Wilhelmsen's financial investments
- Non-current financial investments
- Current financial investments
- Cash